[SAPNRG] QoQ Quarter Result on 31-Jul-2013 [#2]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 338.2%
YoY- 132.52%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 2,443,568 1,884,211 2,381,662 2,490,381 1,622,522 1,957,551 2,215,524 6.76%
PBT 639,014 274,174 323,952 450,139 159,491 207,847 261,315 81.80%
Tax -128,902 62,664 -77,137 -38,737 -30,849 -18,063 -56,704 73.14%
NP 510,112 336,838 246,815 411,402 128,642 189,784 204,611 84.16%
-
NP to SH 509,420 337,234 245,556 410,457 93,668 123,893 182,519 98.60%
-
Tax Rate 20.17% -22.86% 23.81% 8.61% 19.34% 8.69% 21.70% -
Total Cost 1,933,456 1,547,373 2,134,847 2,078,979 1,493,880 1,767,767 2,010,913 -2.59%
-
Net Worth 10,607,922 10,182,909 9,822,240 9,587,317 9,246,712 6,344,520 6,200,645 43.18%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 140,839 - - - - - - -
Div Payout % 27.65% - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 10,607,922 10,182,909 9,822,240 9,587,317 9,246,712 6,344,520 6,200,645 43.18%
NOSH 5,993,176 5,989,946 5,989,170 5,992,073 6,004,359 4,995,685 5,000,520 12.86%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 20.88% 17.88% 10.36% 16.52% 7.93% 9.69% 9.24% -
ROE 4.80% 3.31% 2.50% 4.28% 1.01% 1.95% 2.94% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 40.77 31.46 39.77 41.56 27.02 39.18 44.31 -5.41%
EPS 8.50 5.63 4.10 6.85 1.56 2.48 3.65 75.96%
DPS 2.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.70 1.64 1.60 1.54 1.27 1.24 26.85%
Adjusted Per Share Value based on latest NOSH - 5,992,073
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 13.30 10.25 12.96 13.55 8.83 10.65 12.06 6.76%
EPS 2.77 1.84 1.34 2.23 0.51 0.67 0.99 98.93%
DPS 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5773 0.5541 0.5345 0.5217 0.5032 0.3453 0.3374 43.19%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 4.31 4.39 4.00 3.86 3.18 2.92 2.51 -
P/RPS 10.57 13.96 10.06 9.29 11.77 7.45 5.67 51.64%
P/EPS 50.71 77.98 97.56 56.35 203.85 117.74 68.77 -18.42%
EY 1.97 1.28 1.03 1.77 0.49 0.85 1.45 22.73%
DY 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.58 2.44 2.41 2.06 2.30 2.02 13.45%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 19/06/14 24/03/14 06/12/13 30/09/13 28/06/13 21/03/13 10/12/12 -
Price 4.33 4.30 4.38 3.69 4.09 3.04 2.80 -
P/RPS 10.62 13.67 11.01 8.88 15.14 7.76 6.32 41.47%
P/EPS 50.94 76.38 106.83 53.87 262.18 122.58 76.71 -23.94%
EY 1.96 1.31 0.94 1.86 0.38 0.82 1.30 31.58%
DY 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.53 2.67 2.31 2.66 2.39 2.26 5.54%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment